114 Milos Road, Richmond Hill
Richmond Hill
$1,218,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,900/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful Bright 4 Bedroom W/2 Car Garage Brick Home Located On A Wonderful Quiet Street In A Highly Desirable Neighborhood! Enter The Sunken Foyer Through Double Doors, Well Maintained Condition. Hardwood Floors in Living Room & Second Floor, Fresh Painted, Spacious & Bright Livingroom With 9 Foot Ceilings Open-Concept , Finished Basement W/ Pot Lights,Huge Separate Storage Area , Basement Is Roughed-In For 4th Bathroom. Enjoy an Area Aurrounded By Lush Parks, Serene Ponds, Conservation Trails, and Top-rated Schools. This Is An Ideal Home For Families Seeking Space, Style, And Access To Every Amenity.
MississaugaInvestor.ca
114 Milos Road
Detached · 4bd/3ba · ~1,750 sqft
$1,218,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$3,872/mo
Estimated Rent
$3,900/mo
Cash-on-Cash
-17.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,900 |
| Mortgage | −$5,606 |
| Property Tax | −$731 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,015 |
| Vacancy (5%) | −$195 |
| Cash Flow | -$3,872/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,800 |
| Vacancy (5%) | −$2,340 |
| Property Tax | −$8,770 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,180 |
| Annual NOI | $20,810 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $243,600 |
| Ontario Land Transfer Tax | $20,835 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $267,435 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.